| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,840.1 | 4,208.4 | 2,576.8 | 4,274.9 | 7,725.4 | 13,785.8 | |
COGS | 5,345.5 | 3,864.6 | 2,402.8 | 4,090.4 | 7,350.1 | 13,104.2 | |
Gross Profit | 494.6 | 343.7 | 174.1 | 184.5 | 375.3 | 681.6 | |
Operating Expenses & Income | |||||||
Operating Income | (7.622) | (1.271) | (128.1) | 43.39 | (156.7) | (142.7) | |
Total Operating Expenses | 502.3 | 345 | 302.1 | 305.6 | 531.9 | 824.3 | |
R&D Expenses | 188.9 | 132 | 118.2 | 123.3 | 230.8 | 395.4 | |
Selling General & Admin Expenses | 239.1 | 173.1 | 164.6 | 51.39 | 280.7 | 364.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.627) | (1.646) | (0.651) | (10.71) | (15.9) | (45.29) | |
Interest Income | 2.627 | 1.646 | 35.3 | 10.71 | 15.9 | 26.56 | |
Income Tax Expense | 53.4 | (1.319) | 5.261 | 1.431108 | 7.082 | 17.94 | |
Net Income | |||||||
Net Income | 193.2 | 169 | 13.09 | 62 | 139.4 | 237.4 | |
Supplemental | |||||||
EBIT | 222.5 | 169.4 | 19 | 2.227942 | 74.06 | 151 | |
EBITDA | 374.6 | 250.1 | 103.8 | 74.89 | 187.7 | 354.4 | |
